Flat
HA5
2 beds
1 bath
Uxbridge Road, Hatch End HA5
London, England · HA5
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£17,921
↗ 12%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,180 | £23,760 | £24,354 | £116,631 |
| Total Expenses | £18,729 | £18,813 | £18,888 | £18,988 | £19,090 | £94,506 |
| Profit Before Tax | £3,771 | £4,025 | £4,292 | £4,772 | £5,264 | £22,125 |
| Profit After Tax | £3,055 | £3,260 | £3,477 | £3,865 | £4,264 | £17,921 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £3,059 | £12,260 | £19,542 | £25,243 | £19,157 | £79,262 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change